Pomanda estimates the enterprise value of CHAMBERS ESTATE AGENTS (CARDIFF) LIMITED at £937.8k based on a Turnover of £465.7k and 2.01x industry multiple (adjusted for size and gross margin).
Pomanda estimates the enterprise value of CHAMBERS ESTATE AGENTS (CARDIFF) LIMITED at £67.2k based on an EBITDA of £10.5k and a 6.42x industry multiple (adjusted for size and gross margin).
Pomanda estimates the enterprise value of CHAMBERS ESTATE AGENTS (CARDIFF) LIMITED at £11.9k based on Net Assets of £5.9k and 2.02x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Chambers Estate Agents (cardiff) LimitedOverview
Chambers Estate Agents (cardiff) Limited is a live company located in cardiff, CF14 1DB with a Companies House number of 12028004. It operates in the real estate agencies sector, SIC Code 68310. Founded in June 2019, it's largest shareholder is
simon david
with a 85% stake. Chambers Estate Agents (cardiff) Limited is a young,
micro sized company, Pomanda has estimated its turnover at
£465.7k with
healthy
growth in recent years.
Chambers Estate Agents (cardiff) Limited Health Check
Pomanda's financial health check has awarded Chambers Estate Agents (Cardiff) Limited a 3 rating. We use a traffic light system to show it exceeds the industry average on 2 measures and has 3 areas for improvement. Company Health Check FAQs
Health Rating3out of 5
2 Strong
4 Regular
3 Weak
Size
annual sales of £465.7k, make it in line with the average company (£563.6k)
Chambers Estate Agents (Cardiff) Limited's latest turnover from June 2024 is estimated at £465.7 thousand and the company has net assets of £5.9 thousand. According to their latest financial statements, Chambers Estate Agents (Cardiff) Limited has 6 employees and maintains cash reserves of £32.5 thousand as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Jun 2024
Jun 2023
Jun 2022
Jun 2021
Jun 2020
Turnover
465,689
510,839
503,276
375,265
317,097
Other Income Or Grants
Cost Of Sales
73,648
65,942
51,293
31,783
34,862
Gross Profit
392,041
444,897
451,982
343,482
282,236
Admin Expenses
381,682
425,388
406,351
390,549
279,722
Operating Profit
10,359
19,509
45,631
-47,067
2,514
Interest Payable
3,065
3,808
3,202
3,025
1,525
Interest Receivable
1,944
2,075
470
59
42
Pre-Tax Profit
9,237
17,776
42,899
-50,032
1,031
Tax
-2,309
-4,444
-8,151
-196
Profit After Tax
6,928
13,332
34,748
-50,032
835
Dividends Paid
Retained Profit
6,928
13,332
34,748
-50,032
835
Employee Costs
235,205
224,335
243,074
190,554
155,879
Number Of Employees
6
6
6
5
4
EBITDA*
10,467
19,509
45,631
-47,067
2,514
* Earnings Before Interest, Tax, Depreciation and Amortisation
Jun 2024
Jun 2023
Jun 2022
Jun 2021
Jun 2020
Tangible Assets
250
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
5,930
11,283
Total Fixed Assets
6,180
11,283
Stock & work in progress
Trade Debtors
Group Debtors
3,440
Misc Debtors
11,441
24,509
26,768
46,961
Cash
32,464
41,574
41,431
33,754
84,648
misc current assets
total current assets
43,905
66,083
71,639
80,715
84,648
total assets
50,085
77,366
71,639
80,715
84,648
Bank overdraft
10,000
10,000
Bank loan
10,000
10,000
Trade Creditors
Group/Directors Accounts
1,994
other short term finances
hp & lease commitments
other current liabilities
19,706
48,317
46,821
80,645
31,719
total current liabilities
29,706
58,317
56,821
90,645
33,713
loans
14,421
20,066
29,167
39,167
50,000
hp & lease commitments
Accruals and Deferred Income
other liabilities
provisions
47
total long term liabilities
14,468
20,066
29,167
39,167
50,000
total liabilities
44,174
78,383
85,988
129,812
83,713
net assets
5,911
-1,017
-14,349
-49,097
935
total shareholders funds
5,911
-1,017
-14,349
-49,097
935
Jun 2024
Jun 2023
Jun 2022
Jun 2021
Jun 2020
Operating Activities
Operating Profit
10,359
19,509
45,631
-47,067
2,514
Depreciation
108
Amortisation
Tax
-2,309
-4,444
-8,151
-196
Stock
Debtors
-18,421
5,584
-16,753
46,961
Creditors
Accruals and Deferred Income
-28,611
1,496
-33,824
48,926
31,719
Deferred Taxes & Provisions
47
Cash flow from operations
-1,985
10,977
20,409
-45,102
34,037
Investing Activities
capital expenditure
-358
Change in Investments
cash flow from investments
-358
Financing Activities
Bank loans
10,000
Group/Directors Accounts
-1,994
1,994
Other Short Term Loans
Long term loans
-5,645
-9,101
-10,000
-10,833
50,000
Hire Purchase and Lease Commitments
other long term liabilities
share issue
100
interest
-1,121
-1,733
-2,732
-2,966
-1,483
cash flow from financing
-6,766
-834
-12,732
-15,793
50,611
cash and cash equivalents
cash
-9,110
143
7,677
-50,894
84,648
overdraft
-10,000
10,000
change in cash
-9,110
10,143
7,677
-60,894
84,648
chambers estate agents (cardiff) limited Credit Report and Business Information
Very Low Risk70 - 100
Low Risk50 - 70
Moderate Risk30 - 50
High Risk20 - 30
Very High Risk0 - 20
Get a comprehensive credit check for chambers estate agents (cardiff) limited. Get real-time insights into chambers estate agents (cardiff) limited's credit score, group structure and payment trends.
Perform a competitor analysis for chambers estate agents (cardiff) limited by selecting its closest rivals, whether from the REAL ESTATE ACTIVITIES sector, other micro companies, companies in CF14 area or any other competitors across 12 key performance metrics.
Chambers Estate Agents (Cardiff) Limited currently has 2 directors.
The longest serving directors include
Mr Simon David (Jun 2019) and
Mr Bradley David (Jun 2019).
A charge, or mortgage, refers to the rights a company gives to a lender in return for a loan, often in the form of security given over business assets.
We did not find charges/mortgages relating to chambers estate agents (cardiff) limited.
When a company issues new shares, e.g. to new investors following a funding round, it is required to notify Companies House within one month of making an allotment of shares.
Click to start generating capital raising & share issue transactions for CHAMBERS ESTATE AGENTS (CARDIFF) LIMITED. This can take several minutes, an email will notify you when this has completed.
chambers estate agents (cardiff) limitedCompanies House Filings - See Documents
